Highlights

[TEXCYCL] YoY TTM Result on 2019-03-31 [#1]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -10.93%    YoY -     -43.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 26,257 28,037 34,934 38,305 33,874 27,436 21,264 3.57%
  YoY % -6.35% -19.74% -8.80% 13.08% 23.47% 29.03% -
  Horiz. % 123.48% 131.85% 164.29% 180.14% 159.30% 129.03% 100.00%
PBT 7,697 5,386 8,968 14,696 16,971 8,285 5,068 7.21%
  YoY % 42.91% -39.94% -38.98% -13.41% 104.84% 63.48% -
  Horiz. % 151.87% 106.27% 176.95% 289.98% 334.87% 163.48% 100.00%
Tax -1,821 -1,948 -2,002 -2,410 -1,378 -572 -1,875 -0.49%
  YoY % 6.52% 2.70% 16.93% -74.89% -140.91% 69.49% -
  Horiz. % 97.12% 103.89% 106.77% 128.53% 73.49% 30.51% 100.00%
NP 5,876 3,438 6,966 12,286 15,593 7,713 3,193 10.69%
  YoY % 70.91% -50.65% -43.30% -21.21% 102.17% 141.56% -
  Horiz. % 184.03% 107.67% 218.16% 384.78% 488.35% 241.56% 100.00%
NP to SH 5,892 3,476 6,966 12,286 15,593 7,713 3,193 10.74%
  YoY % 69.51% -50.10% -43.30% -21.21% 102.17% 141.56% -
  Horiz. % 184.53% 108.86% 218.16% 384.78% 488.35% 241.56% 100.00%
Tax Rate 23.66 % 36.17 % 22.32 % 16.40 % 8.12 % 6.90 % 37.00 % -7.17%
  YoY % -34.59% 62.05% 36.10% 101.97% 17.68% -81.35% -
  Horiz. % 63.95% 97.76% 60.32% 44.32% 21.95% 18.65% 100.00%
Total Cost 20,381 24,599 27,968 26,019 18,281 19,723 18,071 2.02%
  YoY % -17.15% -12.05% 7.49% 42.33% -7.31% 9.14% -
  Horiz. % 112.78% 136.12% 154.77% 143.98% 101.16% 109.14% 100.00%
Net Worth 111,384 105,282 103,483 98,514 87,299 72,792 65,922 9.13%
  YoY % 5.80% 1.74% 5.04% 12.85% 19.93% 10.42% -
  Horiz. % 168.96% 159.71% 156.98% 149.44% 132.43% 110.42% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 0 1,526 1,527 1,013 0 837 0 -
  YoY % 0.00% -0.05% 50.74% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 182.26% 182.36% 120.97% 0.00% 100.00% -
Div Payout % - % 43.91 % 21.92 % 8.25 % - % 10.86 % - % -
  YoY % 0.00% 100.32% 165.70% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 404.33% 201.84% 75.97% 0.00% 100.00% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 111,384 105,282 103,483 98,514 87,299 72,792 65,922 9.13%
  YoY % 5.80% 1.74% 5.04% 12.85% 19.93% 10.42% -
  Horiz. % 168.96% 159.71% 156.98% 149.44% 132.43% 110.42% 100.00%
NOSH 253,204 253,204 254,447 254,559 168,857 169,719 168,902 6.97%
  YoY % 0.00% -0.49% -0.04% 50.75% -0.51% 0.48% -
  Horiz. % 149.91% 149.91% 150.65% 150.71% 99.97% 100.48% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 22.38 % 12.26 % 19.94 % 32.07 % 46.03 % 28.11 % 15.02 % 6.87%
  YoY % 82.54% -38.52% -37.82% -30.33% 63.75% 87.15% -
  Horiz. % 149.00% 81.62% 132.76% 213.52% 306.46% 187.15% 100.00%
ROE 5.29 % 3.30 % 6.73 % 12.47 % 17.86 % 10.60 % 4.84 % 1.49%
  YoY % 60.30% -50.97% -46.03% -30.18% 68.49% 119.01% -
  Horiz. % 109.30% 68.18% 139.05% 257.64% 369.01% 219.01% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.37 11.07 13.73 15.05 20.06 16.17 12.59 -3.18%
  YoY % -6.32% -19.37% -8.77% -24.98% 24.06% 28.44% -
  Horiz. % 82.37% 87.93% 109.05% 119.54% 159.33% 128.44% 100.00%
EPS 2.33 1.37 2.74 4.83 9.23 4.54 1.89 3.55%
  YoY % 70.07% -50.00% -43.27% -47.67% 103.30% 140.21% -
  Horiz. % 123.28% 72.49% 144.97% 255.56% 488.36% 240.21% 100.00%
DPS 0.00 0.60 0.60 0.40 0.00 0.50 0.00 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 120.00% 80.00% 0.00% 100.00% -
NAPS 0.4399 0.4158 0.4067 0.3870 0.5170 0.4289 0.3903 2.01%
  YoY % 5.80% 2.24% 5.09% -25.15% 20.54% 9.89% -
  Horiz. % 112.71% 106.53% 104.20% 99.15% 132.46% 109.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.25 10.94 13.64 14.95 13.22 10.71 8.30 3.58%
  YoY % -6.31% -19.79% -8.76% 13.09% 23.44% 29.04% -
  Horiz. % 123.49% 131.81% 164.34% 180.12% 159.28% 129.04% 100.00%
EPS 2.30 1.36 2.72 4.80 6.09 3.01 1.25 10.69%
  YoY % 69.12% -50.00% -43.33% -21.18% 102.33% 140.80% -
  Horiz. % 184.00% 108.80% 217.60% 384.00% 487.20% 240.80% 100.00%
DPS 0.00 0.60 0.60 0.40 0.00 0.33 0.00 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 181.82% 181.82% 121.21% 0.00% 100.00% -
NAPS 0.4348 0.4110 0.4039 0.3845 0.3408 0.2841 0.2573 9.13%
  YoY % 5.79% 1.76% 5.05% 12.82% 19.96% 10.42% -
  Horiz. % 168.99% 159.74% 156.98% 149.44% 132.45% 110.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.4200 0.2100 0.5300 0.6900 1.0900 1.0000 0.5250 -
P/RPS 4.05 1.90 3.86 4.59 5.43 6.19 4.17 -0.49%
  YoY % 113.16% -50.78% -15.90% -15.47% -12.28% 48.44% -
  Horiz. % 97.12% 45.56% 92.57% 110.07% 130.22% 148.44% 100.00%
P/EPS 18.05 15.30 19.36 14.30 11.80 22.00 27.77 -6.92%
  YoY % 17.97% -20.97% 35.38% 21.19% -46.36% -20.78% -
  Horiz. % 65.00% 55.10% 69.72% 51.49% 42.49% 79.22% 100.00%
EY 5.54 6.54 5.17 6.99 8.47 4.54 3.60 7.44%
  YoY % -15.29% 26.50% -26.04% -17.47% 86.56% 26.11% -
  Horiz. % 153.89% 181.67% 143.61% 194.17% 235.28% 126.11% 100.00%
DY 0.00 2.86 1.13 0.58 0.00 0.50 0.00 -
  YoY % 0.00% 153.10% 94.83% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 572.00% 226.00% 116.00% 0.00% 100.00% -
P/NAPS 0.95 0.51 1.30 1.78 2.11 2.33 1.35 -5.68%
  YoY % 86.27% -60.77% -26.97% -15.64% -9.44% 72.59% -
  Horiz. % 70.37% 37.78% 96.30% 131.85% 156.30% 172.59% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 12/05/21 10/06/20 23/05/19 24/05/18 22/05/17 19/05/16 22/05/15 -
Price 0.4050 0.4400 0.4700 0.7000 1.3000 1.1200 0.5500 -
P/RPS 3.91 3.97 3.42 4.65 6.48 6.93 4.37 -1.84%
  YoY % -1.51% 16.08% -26.45% -28.24% -6.49% 58.58% -
  Horiz. % 89.47% 90.85% 78.26% 106.41% 148.28% 158.58% 100.00%
P/EPS 17.40 32.05 17.17 14.50 14.08 24.64 29.09 -8.20%
  YoY % -45.71% 86.66% 18.41% 2.98% -42.86% -15.30% -
  Horiz. % 59.81% 110.18% 59.02% 49.85% 48.40% 84.70% 100.00%
EY 5.75 3.12 5.82 6.89 7.10 4.06 3.44 8.93%
  YoY % 84.29% -46.39% -15.53% -2.96% 74.88% 18.02% -
  Horiz. % 167.15% 90.70% 169.19% 200.29% 206.40% 118.02% 100.00%
DY 0.00 1.36 1.28 0.57 0.00 0.45 0.00 -
  YoY % 0.00% 6.25% 124.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 302.22% 284.44% 126.67% 0.00% 100.00% -
P/NAPS 0.92 1.06 1.16 1.81 2.51 2.61 1.41 -6.86%
  YoY % -13.21% -8.62% -35.91% -27.89% -3.83% 85.11% -
  Horiz. % 65.25% 75.18% 82.27% 128.37% 178.01% 185.11% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS